[FSBM] YoY Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 124.8%
YoY- 247.13%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 34,916 116,748 143,088 61,448 73,328 22,780 47,264 -4.91%
PBT -11,112 12,120 12,212 6,616 840 -30,472 108 -
Tax 0 0 0 364 -5,584 2,680 -108 -
NP -11,112 12,120 12,212 6,980 -4,744 -27,792 0 -
-
NP to SH -10,856 12,152 12,228 6,980 -4,744 -30,184 -624 60.90%
-
Tax Rate - 0.00% 0.00% -5.50% 664.76% - 100.00% -
Total Cost 46,028 104,628 130,876 54,468 78,072 50,572 47,264 -0.44%
-
Net Worth 83,887 86,094 70,034 60,895 54,699 58,901 67,079 3.79%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 83,887 86,094 70,034 60,895 54,699 58,901 67,079 3.79%
NOSH 54,828 54,837 51,120 51,173 51,120 55,567 51,999 0.88%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin -31.82% 10.38% 8.53% 11.36% -6.47% -122.00% 0.00% -
ROE -12.94% 14.11% 17.46% 11.46% -8.67% -51.25% -0.93% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 63.68 212.90 279.90 120.08 143.44 41.00 90.89 -5.75%
EPS -19.80 22.16 23.92 13.64 -9.28 -54.32 -1.20 59.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.57 1.37 1.19 1.07 1.06 1.29 2.88%
Adjusted Per Share Value based on latest NOSH - 51,173
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 6.83 22.85 28.01 12.03 14.35 4.46 9.25 -4.92%
EPS -2.13 2.38 2.39 1.37 -0.93 -5.91 -0.12 61.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1642 0.1685 0.1371 0.1192 0.1071 0.1153 0.1313 3.79%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.75 1.42 1.10 1.20 1.10 1.57 2.38 -
P/RPS 1.18 0.67 0.39 1.00 0.77 3.83 2.62 -12.43%
P/EPS -3.79 6.41 4.60 8.80 -11.85 -2.89 -198.33 -48.26%
EY -26.40 15.61 21.75 11.37 -8.44 -34.60 -0.50 93.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.90 0.80 1.01 1.03 1.48 1.84 -19.77%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 28/05/08 17/05/07 09/06/06 25/05/05 26/05/04 26/05/03 28/05/02 -
Price 0.66 1.49 1.19 1.00 1.18 1.55 2.12 -
P/RPS 1.04 0.70 0.43 0.83 0.82 3.78 2.33 -12.56%
P/EPS -3.33 6.72 4.97 7.33 -12.72 -2.85 -176.67 -48.38%
EY -30.00 14.87 20.10 13.64 -7.86 -35.05 -0.57 93.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.95 0.87 0.84 1.10 1.46 1.64 -19.98%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment